Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 16 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Newgen Software Technologies Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: September 16, 2024, 5:59 pm

Market Cap 16,440 Cr.
Current Price 1,171
High / Low1,235/418
Stock P/E65.1
Book Value 81.8
Dividend Yield0.34 %
ROCE26.6 %
ROE22.7 %
Face Value 10.0
PEG Ratio2.47

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Newgen Software Technologies Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Globalspace Technologies Ltd 65.1 Cr. 18.927.0/16.2197 11.20.00 %%% 10.0
First Fintec Ltd 6.14 Cr. 5.9010.9/4.51 10.20.00 %2.41 %1.77 % 10.0
ERP Soft Systems Ltd 45.1 Cr. 114190/65.6376 44.30.00 %1.25 %0.98 % 10.0
Equippp Social Impact Technologies Ltd 242 Cr. 23.436.7/20.22,688 0.650.00 %1.86 %4.06 % 1.00
Empower India Ltd 264 Cr. 2.273.86/0.8930.6 2.540.00 %2.38 %2.35 % 1.00
Industry Average37,321.42N/A125.73N/AN/A17.2817.14N/A

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales169184145169186211168202235283224264299
Expenses104121125127131147150169179192196212227
Operating Profit65632043556418335691285272
OPM %38%34%14%25%30%30%10%16%24%32%12%20%24%
Other Income34107761079712811
Interest2111111111111
Depreciation4544444665666
Profit before tax62622645576422335992325376
Tax %47%19%25%23%20%12%15%19%22%17%15%18%14%
Net Profit33501935465619274676274465
EPS in Rs2.353.571.392.483.264.011.351.933.275.461.943.124.66

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1391902342793133834605525776107118881,070
Expenses119151192226274318365433484431529691827
Operating Profit2040425338659411994180181197243
OPM %15%21%18%19%12%17%21%22%16%29%26%22%23%
Other Income49139388202114303339
Interest11123558115344
Depreciation343445661819151924
Profit before tax2044515534639112586170193207253
Tax %31%17%17%22%17%24%22%23%23%31%19%18%
Net Profit143642432848719666118156170212
EPS in Rs7.9420.5423.873.962.563.735.106.884.718.4011.1412.1415.18
Dividend Payout %13%5%10%15%29%20%19%21%21%21%20%20%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)157.14%16.67%2.38%-34.88%71.43%47.92%35.21%-31.25%78.79%32.20%8.97%
Change in YoY Net Profit Growth (%)0.00%-140.48%-14.29%-37.26%106.31%-23.51%-12.71%-66.46%110.04%-46.58%-23.23%

Newgen Software Technologies Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:17%
5 Years:16%
3 Years:23%
TTM:27%
Compounded Profit Growth
10 Years:20%
5 Years:20%
3 Years:26%
TTM:43%
Stock Price CAGR
10 Years:%
5 Years:54%
3 Years:58%
1 Year:168%
Return on Equity
10 Years:20%
5 Years:20%
3 Years:22%
Last Year:23%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital88535362686869697070140
Reserves1111671481651853324164585646998531,008
Borrowings141556968636810816233942
Other Liabilities3849629298125157171194215259324
Total Liabilities1592653183794145877098068431,0081,2211,513
Fixed Assets18192256616868127200206240241
CWIP3356111783910003
Investments86367525859619097120155394
Other Assets130181224265284444497498546681826876
Total Assets1592653183794145877098068431,0081,2211,513

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 11113357897821513793264
Cash from Investing Activity -9-6-5-18-85-108-143-82-58-216
Cash from Financing Activity -5-0-2168-5-45-101-30-42-45
Net Cash Flow-457107-2-76-2925-73

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow20.0039.001.00-2.00-31.00-3.0031.0051.00-14.00164.00158.00158.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days19321022722717716215715110597128101
Inventory Days
Days Payable
Cash Conversion Cycle19321022722717716215715110597128101
Working Capital Days14315417017412912412011469749472
ROCE %38%27%24%14%21%25%26%16%27%27%24%27%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters55.16%55.16%55.16%55.16%55.16%55.16%55.16%55.16%55.16%55.16%55.07%55.01%
FIIs20.50%18.49%17.48%15.71%14.75%15.62%13.18%13.99%15.34%15.92%15.22%16.41%
DIIs7.53%7.16%7.61%7.48%6.80%6.06%8.05%8.18%8.22%9.23%9.73%9.71%
Public15.97%18.46%19.09%21.06%22.78%22.67%23.16%22.25%20.90%19.37%19.54%18.53%
Others0.85%0.73%0.66%0.59%0.51%0.49%0.45%0.43%0.38%0.31%0.43%0.37%
No. of Shareholders41,71680,42078,21597,5231,03,6281,04,8041,00,07194,78687,57989,18199,3061,13,594

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
HDFC Childrens Gift Fund - Regular Plan1,100,0002.07160.1253,0092024-09-141975.12%
Tata Digital India Fund770,6011.3112.1753,0092024-09-141353.72%
Tata Focused Equity Fund268,5602.6539.0953,0092024-09-14406.63%
Tata Retirement Savings Fund - Progressive Plan - Regular Plan159,6001.4223.2353,0092024-09-14201.08%
WhiteOak Capital Flexi Cap Fund122,4790.6717.8353,0092024-09-14131.05%
WhiteOak Capital Mid Cap Fund53,0090.597.7253,0092024-09-140%
Motilal Oswal Nifty Microcap 250 Index Fund33,2950.854.8553,0092024-09-14-37.19%
Samco Active Momentum Fund29,0000.894.2253,0092024-09-14-45.29%
WhiteOak Capital Multi Cap Fund23,8590.673.4753,0092024-09-14-54.99%
JM ELSS Tax Saver Fund11,2501.641.6453,0092024-09-14-78.78%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)18.0225.3223.6518.2810.56
Diluted EPS (Rs.)17.5025.0023.5018.1010.51
Cash EPS (Rs.)20.0028.8526.1521.1613.41
Book Value[Excl.RevalReserv]/Share (Rs.)87.53140.23116.6896.0579.47
Book Value[Incl.RevalReserv]/Share (Rs.)87.53140.23116.6896.0579.47
Revenue From Operations / Share (Rs.)88.98139.83112.0297.0595.64
PBDIT / Share (Rs.)24.0635.3432.2929.8618.17
PBIT / Share (Rs.)22.0631.8029.7626.9515.29
PBT / Share (Rs.)21.7631.1929.2626.1413.71
Net Profit / Share (Rs.)18.0025.3123.6118.2510.53
NP After MI And SOA / Share (Rs.)18.0025.3123.6118.2510.53
PBDIT Margin (%)27.0425.2728.8330.7619.00
PBIT Margin (%)24.7922.7426.5627.7715.98
PBT Margin (%)24.4522.3026.1126.9314.33
Net Profit Margin (%)20.2218.0921.0818.8011.00
NP After MI And SOA Margin (%)20.2218.0921.0818.8011.00
Return on Networth / Equity (%)20.5618.0420.2318.9913.24
Return on Capital Employeed (%)23.5921.1823.8326.3717.74
Return On Assets (%)14.9113.1314.8313.738.34
Long Term Debt / Equity (X)0.000.000.010.000.00
Total Debt / Equity (X)0.000.000.010.000.13
Asset Turnover Ratio (%)0.820.760.730.710.74
Current Ratio (X)3.442.793.133.062.19
Quick Ratio (X)3.442.793.133.062.19
Dividend Payout Ratio (NP) (%)13.9017.8514.9111.0628.70
Dividend Payout Ratio (CP) (%)12.5115.6613.469.5422.53
Earning Retention Ratio (%)86.1082.1585.0988.9471.30
Cash Earning Retention Ratio (%)87.4984.3486.5490.4677.47
Interest Coverage Ratio (X)80.4457.9264.3236.7811.51
Interest Coverage Ratio (Post Tax) (X)61.1742.4648.0323.487.67
Enterprise Value (Cr.)10732.422934.572969.441721.34618.47
EV / Net Operating Revenue (X)8.633.013.812.560.93
EV / EBITDA (X)31.9111.9213.228.324.93
MarketCap / Net Operating Revenue (X)8.933.224.162.921.07
Retention Ratios (%)86.0982.1485.0888.9371.29
Price / BV (X)9.083.213.992.951.29
Price / Net Operating Revenue (X)8.933.224.162.921.07
EarningsYield0.020.050.050.060.10

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹1,212.93

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 3.58% compared to the current price ₹1,171.00

Intrinsic Value: 1,532.80

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 30.90% compared to the current price ₹1,171.00

Last 5 Year EPS CAGR: 26.37%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 24.67%, which is a positive sign.
  2. The company has higher reserves (425.50 cr) compared to borrowings (49.42 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (410.54 cr) and profit (107.08 cr) over the years.
  1. The stock has a high average Working Capital Days of 119.75, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 161.25, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Newgen Software Technologies Ltd:
    1. Net Profit Margin: 20.22%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 23.59% (Industry Average ROCE: 17.28%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 20.56% (Industry Average ROE: 17.14%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 61.17
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 3.44
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 65.1 (Industry average Stock P/E: 125.73)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Newgen Software Technologies Ltd. is a Public Limited Listed company incorporated on 05/06/1992 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L72200DL1992PLC049074 and registration number is 049074. Currently Company is involved in the business activities of Computer programming, consultancy and related activities. Company’s Total Operating Revenue is Rs. 710.79 Cr. and Equity Capital is Rs. 69.54 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareE-44/13, Okhla Phase 2, New Delhi Delhi 110020investors@newgensoft.com
http://www.newgensoft.com
Management
NamePosition Held
Mr. Diwakar NigamChairman & Managing Director
Mr. T S VaradarajanWhole Time Director
Ms. Priyadarshini NigamWhole Time Director
Mr. Subramaniam Ramnath IyerIndependent Director
Ms. Padmaja KrishnanIndependent Director
Mr. Kaushik DuttaIndependent Director
Mr. Saurabh SrivastavaIndependent Director

FAQ

What is the latest fair value of Newgen Software Technologies Ltd?

The latest fair value of Newgen Software Technologies Ltd is ₹1212.93.

What is the Market Cap of Newgen Software Technologies Ltd?

The Market Cap of Newgen Software Technologies Ltd is 16,440 Cr..

What is the current Stock Price of Newgen Software Technologies Ltd as on 16 September 2024?

The current stock price of Newgen Software Technologies Ltd as on 16 September 2024 is ₹1,171.

What is the High / Low of Newgen Software Technologies Ltd stocks in FY 2024?

In FY 2024, the High / Low of Newgen Software Technologies Ltd stocks is 1,235/418.

What is the Stock P/E of Newgen Software Technologies Ltd?

The Stock P/E of Newgen Software Technologies Ltd is 65.1.

What is the Book Value of Newgen Software Technologies Ltd?

The Book Value of Newgen Software Technologies Ltd is 81.8.

What is the Dividend Yield of Newgen Software Technologies Ltd?

The Dividend Yield of Newgen Software Technologies Ltd is 0.34 %.

What is the ROCE of Newgen Software Technologies Ltd?

The ROCE of Newgen Software Technologies Ltd is 26.6 %.

What is the ROE of Newgen Software Technologies Ltd?

The ROE of Newgen Software Technologies Ltd is 22.7 %.

What is the Face Value of Newgen Software Technologies Ltd?

The Face Value of Newgen Software Technologies Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Newgen Software Technologies Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE